Question
In the most recent year (2019), UPipe had an EBIT of $290 million. Depreciation was $58 million, increase in net working capital was $29 million
In the most recent year (2019), UPipe had an EBIT of $290 million. Depreciation was $58 million, increase in net working capital was $29 million and net capital spending was $72.5 million.
Over the next 4 years, EBIT is expected to grow by 20% per year, depreciation by 15% per year, capital expenditure by 25% per year and change in net working capital by 15% per year. The annual cash flow from assets is expected to grow by 2% per year after 2023.
The weighted average cost of capital is 13% and the average tax rate is 34%. The firm has $610 million of debt and 10 million shares outstanding.
Part1 : What was the cash flow from assets in 2019 (in $ million)?
Part 2: What is the expected cash flow from assets in 2023 (in $ million)?
Part 3: What is the terminal value in 2023 (in $ million)?
Part 4: What is the firm value today, at the beginning of 2020 (in $ million)?
Part 5: What is the stock price today?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started